The WACC of Century Casinos Inc (CNTY) is 12.5%.
Range | Selected | |
Cost of equity | 14.20% - 26.90% | 20.55% |
Tax rate | 22.60% - 27.70% | 25.15% |
Cost of debt | 10.30% - 20.90% | 15.60% |
WACC | 8.7% - 16.4% | 12.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 2.25 | 3.94 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 14.20% | 26.90% |
Tax rate | 22.60% | 27.70% |
Debt/Equity ratio | 8.06 | 8.06 |
Cost of debt | 10.30% | 20.90% |
After-tax WACC | 8.7% | 16.4% |
Selected WACC | 12.5% | |